Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.39% first-year return on $252k initial cash invested.
-22.39%
Cash On Cash
2.06%
Cap Rate
0.32
DSCR
$4,625
Rent
-$4,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,625 income − $9,320 expenses = $4,695 out of pocket
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,625
Total Expenses
$9,320
Mortgage P&I
141%
$6,521
Property Taxes
25%
$1,178
Home Insurance
9%
$419
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$278
Maintenance
5%
$231
Other
0%
$0